Standalone figures · ₹ crore
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| 342 | 416 | |
| COGS | 315 | 371 |
| Gross profit | 27 | 45 |
| 7 | 10 | |
| Operating profit (EBITDA) | 20 | 35 |
| OPM % | 5.8% | 8.5% |
| Depreciation | 1 | 2 |
| Interest | 6 | 9 |
| 1 | 3 | |
| Profit before tax | 13 | 28 |
| Tax | 4 | 8 |
| Tax % | 29.3% | 27.6% |
| 9 | 20 | |
| PAT margin % | 2.7% | 4.9% |
| EPS (₹) | 4.5 | 8.3 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| Equity capital | — | — |
| Reserves | — | — |
| Borrowings | — | — |
| 184 | 258 | |
| Total equity & liabilities | 184 | 258 |
| Fixed assets | 10 | 13 |
| CWIP | — | — |
| Investments | 56 | 56 |
| 118 | 189 | |
| Total assets | 184 | 258 |
| ₹ Cr | Mar 2025 | Mar 2026 |
|---|---|---|
| -19 | -16 | |
| -56 | -2 | |
| 75 | 18 | |
| Net cash flow | 0 | -0 |
| Free cash flow | -20 | -21 |
| CFO / Operating profit % | -94.4% | -46.5% |